Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.14% first-year return on $110k initial cash invested.
10.14%
Cash On Cash
9.58%
Cap Rate
1.54
DSCR
$7,370
Rent
$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,370 income − $6,437 expenses = $933 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,370
Total Expenses
$6,437
Mortgage P&I
31%
$2,285
Property Taxes
6%
$435
Home Insurance
2%
$154
HOA
0%
$25
Property Management
15%
$1,106
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,842